[PUNCAK] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 45.89%
YoY- -14.14%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 171,771 10,508 514,348 851,779 519,198 201,260 1,563,032 -77.14%
PBT -28,622 -31,814 -79,501 241,250 161,720 78,828 325,372 -
Tax 134,645 78,120 279,302 -63,903 -40,139 -18,358 -66,991 -
NP 106,023 46,306 199,801 177,347 121,581 60,470 258,381 -44.87%
-
NP to SH 106,392 46,494 200,551 177,926 121,960 60,655 259,388 -44.88%
-
Tax Rate - - - 26.49% 24.82% 23.29% 20.59% -
Total Cost 65,748 -35,798 314,547 674,432 397,617 140,790 1,304,651 -86.43%
-
Net Worth 1,882,319 1,821,287 1,775,635 1,755,121 1,710,140 1,623,738 1,583,143 12.26%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 20,454 -
Div Payout % - - - - - - 7.89% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,882,319 1,821,287 1,775,635 1,755,121 1,710,140 1,623,738 1,583,143 12.26%
NOSH 409,200 409,278 409,132 409,119 409,124 409,002 409,081 0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 61.72% 440.67% 38.85% 20.82% 23.42% 30.05% 16.53% -
ROE 5.65% 2.55% 11.29% 10.14% 7.13% 3.74% 16.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.98 2.57 125.72 208.20 126.90 49.21 382.08 -77.15%
EPS 26.00 11.37 49.02 43.49 29.81 14.83 63.40 -44.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 4.60 4.45 4.34 4.29 4.18 3.97 3.87 12.24%
Adjusted Per Share Value based on latest NOSH - 409,108
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 38.24 2.34 114.50 189.62 115.58 44.80 347.95 -77.14%
EPS 23.68 10.35 44.65 39.61 27.15 13.50 57.74 -44.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
NAPS 4.1903 4.0544 3.9528 3.9071 3.807 3.6147 3.5243 12.26%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.35 2.85 3.25 3.14 1.91 1.51 1.18 -
P/RPS 7.98 111.01 2.59 1.51 1.51 3.07 0.31 777.02%
P/EPS 12.88 25.09 6.63 7.22 6.41 10.18 1.86 264.59%
EY 7.76 3.99 15.08 13.85 15.61 9.82 53.74 -72.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.24 -
P/NAPS 0.73 0.64 0.75 0.73 0.46 0.38 0.30 81.20%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 29/05/14 27/02/14 28/11/13 29/08/13 29/05/13 28/02/13 -
Price 3.27 3.01 3.55 3.40 2.64 1.76 1.34 -
P/RPS 7.79 117.24 2.82 1.63 2.08 3.58 0.35 695.75%
P/EPS 12.58 26.50 7.24 7.82 8.86 11.87 2.11 229.87%
EY 7.95 3.77 13.81 12.79 11.29 8.43 47.32 -69.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.73 -
P/NAPS 0.71 0.68 0.82 0.79 0.63 0.44 0.35 60.45%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment